Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $137k initial cash invested.
-12.04%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,030
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $4,409 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$4,409
Mortgage P&I
93%
$2,824
Property Taxes
7%
$209
Home Insurance
7%
$199
HOA
5%
$147
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333